Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.3% first-year return on $133k initial cash invested.
-19.3%
Cash On Cash
1.65%
Cap Rate
0.27
DSCR
$2,247
Rent
-$2,139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,247 income − $4,386 expenses = $2,139 out of pocket
Investment Breakdown
|
Purchase Price
$548k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,477
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,247
Total Expenses
$4,386
Mortgage P&I
125%
$2,804
Property Taxes
14%
$307
Home Insurance
9%
$196
HOA
0%
$0
Property Management
15%
$337
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$562